investorscraft@gmail.com

Intrinsic ValueHoymiles Power Electronics Inc. (688032.SS)

Previous Close$103.19
Intrinsic Value
Upside potential
Previous Close
$103.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hoymiles Power Electronics Inc. operates as a specialized manufacturer of module-level power electronics (MLPE) solutions within the global solar energy sector. The company generates revenue through the design, production, and distribution of microinverters, AC modules, data transfer units, energy storage systems, and comprehensive PV kits. These products enhance solar energy harvest by optimizing performance at the individual panel level, providing critical monitoring and safety features for residential, commercial, and utility-scale installations. Hoymiles serves a diverse international customer base including solar investors, installers, and end-users through a robust service network that includes warranty support, technical training, and system design assistance. Founded in 2008 and headquartered in Hangzhou, China, the company maintains a significant global footprint with operational presence across Asia, Europe, the Americas, and Africa, positioning it as a key player in the distributed solar energy market. This extensive geographical diversification strengthens its competitive positioning against larger rivals by enabling localized support and reducing regional market dependence.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.99 billion with net income of CNY 344 million, reflecting a net margin of approximately 17.3%. Operating cash flow of CNY 66.9 million appears constrained relative to net income, indicating potential working capital investments or collection cycles. Capital expenditures of CNY -737 million suggest significant investment in production capacity or technological development during the period.

Earnings Power And Capital Efficiency

Hoymiles demonstrates solid earnings power with diluted EPS of CNY 2.79, supported by its specialized MLPE technology. The substantial capital expenditure outflow indicates aggressive investment in manufacturing capabilities or R&D, which may enhance future competitive positioning. The company's global expansion strategy requires careful capital allocation to maintain profitability while funding growth initiatives across multiple international markets.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 4.11 billion against total debt of CNY 800.6 million, indicating a robust financial position. This substantial cash cushion provides flexibility for continued international expansion and technology development. The low debt-to-equity ratio suggests conservative financial management and capacity for strategic investments.

Growth Trends And Dividend Policy

The company maintains an active dividend policy with a dividend per share of CNY 3.2, representing a significant payout relative to earnings. This approach balances shareholder returns with reinvestment needs for global expansion. Growth prospects are tied to the expanding distributed solar market and international penetration, though capital intensity may pressure short-term cash flows.

Valuation And Market Expectations

With a market capitalization of CNY 14.26 billion, the company trades at a P/E ratio of approximately 41.4 based on current earnings. The beta of 0.702 suggests lower volatility than the broader market, possibly reflecting the defensive nature of renewable energy investments. Valuation multiples indicate market expectations for continued growth in the global solar MLPE segment.

Strategic Advantages And Outlook

Hoymiles benefits from its first-mover advantage in microinverter technology and extensive global distribution network. The company's focus on module-level power optimization positions it well within the growing distributed solar energy market. Strategic challenges include navigating international trade dynamics and maintaining technological leadership against increasing competition in the MLPE space.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount